Semi Detached
B44
3 beds
1 bath
College Road, Oscott, Birmingham B44
West Midlands, England · B44
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£12,634
↗ 21%After 5 Years
Change In Property Value
£49,151
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £8,015 | £8,044 | £8,070 | £8,109 | £8,148 | £40,386 |
| Profit Before Tax | £2,785 | £2,918 | £3,056 | £3,296 | £3,542 | £15,597 |
| Profit After Tax | £2,256 | £2,364 | £2,475 | £2,670 | £2,869 | £12,634 |
| Change In Property Value | £5,000 | £9,225 | £11,782 | £13,560 | £9,583 | £49,151 |
| Net Return | £7,256 | £11,589 | £14,258 | £16,230 | £12,452 | £61,784 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change